| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 460.00 | 1 763.00 | 697.00 | 2 460.00 |
BB Receivables related to investments | 15 000.00 | | 15 000.00 | 15 000.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 95 236.00 | 1 763.00 | 93 473.00 | 95 236.00 |
BZ Other receivables | 7 309.00 | | 7 309.00 | 7 309.00 |
CF Cash and cash equivalents | 1 158.00 | | 1 158.00 | 1 158.00 |
CJ TOTAL (II) | 8 467.00 | | 8 467.00 | 8 467.00 |
CO Grand total (0 to V) | 103 703.00 | 1 763.00 | 101 940.00 | 103 703.00 |
CP Shares due in less than one year | 15 000.00 | | | 15 000.00 |
CU Other investments | 77 761.00 | | 77 761.00 | 77 761.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 2 614.00 | | | 2 614.00 |
DH Retained earnings | | -6 301.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 298.00 | 9 915.00 | | 12 298.00 |
DK Regulated provisions | 5 412.00 | 3 882.00 | | 5 412.00 |
DL TOTAL (I) | 31 324.00 | 17 496.00 | | 31 324.00 |
DU Loans and Debts from Credit Institutions (3) | 39 544.00 | 50 479.00 | | 39 544.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 809.00 | 15 000.00 | | 28 809.00 |
DX Trade payables and related accounts | 2 184.00 | 1 219.00 | | 2 184.00 |
DY Tax and social security liabilities | 67.00 | 67.00 | | 67.00 |
EA Other liabilities | 11.00 | 11.00 | | 11.00 |
EC TOTAL (IV) | 70 615.00 | 66 776.00 | | 70 615.00 |
EE Grand total (I to V) | 101 940.00 | 84 272.00 | | 101 940.00 |
EG Accrued income and payables due within one year | 42 183.00 | 27 255.00 | | 42 183.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 80 125.00 | | 111.00 | 80 125.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 460.00 | | | 2 460.00 |
I4 DECREASES Grand Total | | | 80 236.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 460.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 77 776.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 77 665.00 | | 111.00 | 77 665.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 271.00 | 492.00 | | 1 271.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 271.00 | 492.00 | | 1 271.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 882.00 | 1 530.00 | | 3 882.00 |
7C Grand total | 3 882.00 | 1 530.00 | | 3 882.00 |
UJ - Exceptional | | 1 530.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 184.00 | 2 184.00 | | 2 184.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11.00 | 11.00 | | 11.00 |
UL Receivables related to investments | 15 000.00 | 15 000.00 | | 15 000.00 |
VG Loans with a maturity of up to one year at origin | 24.00 | 24.00 | | 24.00 |
VH Loans with a maturity of more than one year at origin | 39 520.00 | 11 088.00 | 28 433.00 | 39 520.00 |
VI Group and Associates | 28 809.00 | 28 809.00 | | 28 809.00 |
VK Loans repaid during the year | 10 928.00 | | | 10 928.00 |
VM Income taxes | 7 309.00 | 7 309.00 | | 7 309.00 |
VQ Other Taxes, Duties, and Similar Debts | 67.00 | 67.00 | | 67.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 309.00 | 22 309.00 | | 22 309.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 615.00 | 42 183.00 | 28 433.00 | 70 615.00 |
